Terraced
SA3
2 beds
1 bath
Reynoldston, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£95,950First YearProfit From Rental Income
£30,711
↗ 32%After 5 Years
Change In Property Value
£82,780
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,278 | £19,664 | £20,155 | £20,659 | £98,656 |
| Total Expenses | £12,043 | £12,093 | £12,142 | £12,201 | £12,262 | £60,740 |
| Profit Before Tax | £6,858 | £7,185 | £7,522 | £7,954 | £8,397 | £37,915 |
| Profit After Tax | £5,555 | £5,820 | £6,093 | £6,443 | £6,801 | £30,711 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,228 | £82,780 |
| Net Return | £14,555 | £21,270 | £25,560 | £27,078 | £25,029 | £113,491 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 22% | 27% | 28% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change